SB Problem PA8-1 to PA8-3

[The following information applies to the questions displayed below.]

Iguana, Inc., manufactures bamboo picture frames that sell for $30 each. Each frame requires 4 linear feet of bamboo, which costs $3.50 per foot. Each frame takes approximately 30 minutes to build, and the labor rate averages $12 per hour. Iguana has the following inventory policies:

Ending finished goods inventory should be 40 percent of next months sales.

Ending raw materials inventory should be 30 percent of next months production.

Expected unit sales (frames) for the upcoming months follow:

March	305
April	310
May	360
June	460
July	435
August	485

Variable manufacturing overhead is incurred at a rate of $0.40 per unit produced. Annual fixed manufacturing overhead is estimated to be $7,200 ($600 per month) for expected production of 4,500 units for the year. Selling and administrative expenses are estimated at $650 per month plus $0.50 per unit sold.

Iguana, Inc., had $13,600 cash on hand on April 1. Of its sales, 80 percent is in cash. Of the credit sales, 50 percent is collected during the month of the sale, and 50 percent is collected during the month following the sale.

Of raw materials purchases, 80 percent is paid for during the month purchased and 20 percent is paid in the following month. Raw materials purchases for March 1 totaled $3,600. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $210 in depreciation. During April, Iguana plans to pay $3,600 for a piece of equipment.

1. Preparing Operating Budgets [LO 8-3a, b, c, d, e, f, g] Required: 1. Prepare operating budget Compute the following for Iguana, Inc., for the second quarter (April, May, and June) and second quarter total

I have already calculated the amounts for parts a-e They are...

	April	May	June	2nd Quarter Tota;
A	Budgeted Sales Revenue	$9300	$10800	$13900	$33900
B	Budjected Production in Units	330	400	450	1180
C	Budgeted Cost of Raw Materials Purchases	$4914	$5810	$6321	$17045
D	Budgeted Direct Labor Cost	$1980	$2400	$2700	$7080
E	Budgeted Manufacturing Overhead	$732	$760	$780	$2272

I also calculated the Total selling and Adm expenses to be 805,830,880, 2515.

So I only need help with part f (Budgeted Cost of Goods Sold)

This is the third time I have posted this question. Before the person had calculated the cost of goods sold to be 6312,7360,8880, and 22552 and the second time 6540, 7490, 9390, and 23420 but conect said those answers were incorrect.

Thanks for the help!